Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.28% first-year return on $68,820 initial cash invested.
-0.28%
Cash On Cash
6.64%
Cap Rate
1.08
DSCR
$2,755
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,820
Downpayment
20%
$48,400
Closing costs
1%
$2,420
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,755
Total Expenses
$2,771
Mortgage P&I
45%
$1,245
Property Taxes
4%
$119
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
S.V. Hideaway | $2,824 | $211 | 3 | 2 | 0.18 mi |
It’s the Apartment Downstairs for me! | $3,078 | $230 | 3 | 2 | 0.63 mi |
Pine Haven - Large Group - Baby & Pet friendly | $2,115 | $158 | 3 | 2 | 0.43 mi |
The Bunglory: Lily In The Valley | $3,440 | $257 | 3 | 2.5 | 0.55 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality